$41.96

-0.04 (-0.10%)

Weekly Expected Move ±2.4%

$38 $39 $40 $41 $42

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 66 · $896.9M mcap · 15M float · 0.606% daily turnover · Short 64% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$255M +20.4% ▲

5Y CAGR: +25.2%

Gross Profit

$149M +26.0% ▲

5Y CAGR: +18.1%

Operating Income

$84M +29.4% ▲

5Y CAGR: +17.6%

Net Income

$62M +34.9% ▲

5Y CAGR: +11.4%

EPS (Diluted)

$2.90 +28.3% ▲

5Y CAGR: +5.6%

EBITDA

$87M +30.3% ▲

5Y CAGR: +18.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$88M	$124M	$181M	$212M	$255M
YoY Growth	+5.9%	+41.0%	+46.0%	+17.4%	+20.4%
Cost of Revenue	$6M	$22M	$68M	$94M	$107M
Gross Profit	$82M	$102M	$113M	$118M	$149M
Gross Margin	93.5%	82.6%	62.6%	55.6%	58.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$22M	$25M	$31M	$36M	$41M
Operating Expenses	$35M	$39M	$47M	$53M	$65M
Operating Income	$47M	$63M	$67M	$65M	$84M
Operating Margin	53.7%	50.8%	36.9%	30.5%	32.8%
Interest Expense	$4M	$15M	$64M	$87M	$97M
Income Before Tax	$47M	$63M	$67M	$65M	$84M
Tax Expense	$5M	$18M	$19M	$19M	$22M
Net Income	$42M	$45M	$48M	$46M	$62M
Net Margin	48.3%	36.2%	26.4%	21.5%	24.1%
EPS (Diluted)	$2.83	$2.61	$2.78	$2.26	$2.90
EBITDA	$48M	$64M	$68M	$67M	$87M
Shares Outstanding	15M	17M	17M	20M	21M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$50M	$54M	$59M	$58M	$62M	$66M	$68M	$70M
Cost of Revenue	$22M	$25M	$26M	$25M	$27M	$28M	$27M	$27M
Gross Profit	$28M	$29M	$34M	$33M	$35M	$38M	$41M	$43M
Gross Margin	56.4%	53.4%	56.8%	57.0%	57.1%	57.9%	60.0%	61.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9M	$9M	$10M	$10M	$10M	$11M	$11M	$12M
Operating Expenses	$13M	$13M	$14M	$15M	$15M	$16M	$18M	$18M
Operating Income	$15M	$15M	$19M	$18M	$20M	$22M	$23M	$25M
Operating Margin	30.1%	28.4%	32.8%	31.6%	32.4%	33.4%	33.9%	35.9%
Interest Expense	$20M	$22M	$24M	$23M	$24M	$25M	$24M	$24M
Income Before Tax	$15M	$15M	$19M	$18M	$20M	$22M	$23M	$25M
Tax Expense	$4M	$4M	$6M	$5M	$6M	$6M	$5M	$6M
Net Income	$11M	$11M	$13M	$13M	$15M	$16M	$18M	$19M
Net Margin	21.4%	20.4%	22.5%	22.6%	23.4%	24.6%	26.0%	26.7%
EPS (Diluted)	$0.51	$0.52	$0.63	$0.62	$0.68	$0.77	$0.83	$0.87
EBITDA	$16M	$16M	$20M	$19M	$21M	$21M	$23M	$25M
Shares Outstanding	21M	21M	21M	21M	21M	21M	21M	21M

FSBC NASDAQ